PT Estika Tata Tiara Tbk (IDX:BEEF)
Indonesia · Delayed Price · Currency is IDR 312.00
0.00 (0.00%)
Aug 8, 2025, 4:14 PM WIB
Accolade Cash Flow Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2016 - 2020 |
Net Income | 136,179 | 102,996 | 57,069 | -93,605 | -181,434 | -350,745 | Upgrade |
Depreciation & Amortization | 19,926 | 19,926 | 10,740 | 10,239 | 10,271 | 11,125 | Upgrade |
Other Operating Activities | -551,951 | -826,860 | 64,654 | -2,967 | 213,246 | 141,527 | Upgrade |
Operating Cash Flow | -395,846 | -703,938 | 132,462 | -86,334 | 42,084 | -198,094 | Upgrade |
Capital Expenditures | -295,653 | -215,782 | -96,524 | -23,444 | -16,305 | -11,842 | Upgrade |
Sale of Property, Plant & Equipment | 1,094 | 519.39 | - | 156 | - | - | Upgrade |
Cash Acquisitions | - | - | - | - | - | -10,000 | Upgrade |
Sale (Purchase) of Intangibles | -90 | -90 | -39.5 | - | - | - | Upgrade |
Investment in Securities | - | - | - | - | 21,777 | - | Upgrade |
Other Investing Activities | -1,982 | -2,031 | - | 538.42 | - | - | Upgrade |
Investing Cash Flow | -296,630 | -217,383 | -96,564 | -22,749 | 5,473 | -21,842 | Upgrade |
Short-Term Debt Issued | - | 108,200 | - | 7,038 | 49,010 | 554,140 | Upgrade |
Long-Term Debt Issued | - | 771,383 | - | 698.85 | - | 310,534 | Upgrade |
Total Debt Issued | 561,365 | 879,583 | - | 7,737 | 49,010 | 864,674 | Upgrade |
Short-Term Debt Repaid | - | - | -6,670 | -11,207 | -98,843 | -472,104 | Upgrade |
Long-Term Debt Repaid | - | -2,052 | -2,233 | -583.94 | -3,826 | -159,061 | Upgrade |
Total Debt Repaid | -54,796 | -2,052 | -8,904 | -11,791 | -102,669 | -631,165 | Upgrade |
Net Debt Issued (Repaid) | 506,570 | 877,532 | -8,904 | -4,054 | -53,659 | 233,509 | Upgrade |
Issuance of Common Stock | - | - | - | - | 0.01 | - | Upgrade |
Other Financing Activities | -22,423 | -17,171 | -20,010 | 115,000 | - | -21,777 | Upgrade |
Financing Cash Flow | 484,147 | 860,361 | -28,913 | 110,946 | -53,659 | 211,732 | Upgrade |
Miscellaneous Cash Flow Adjustments | 63,466 | 63,466 | - | - | - | - | Upgrade |
Net Cash Flow | -144,864 | 2,506 | 6,985 | 1,862 | -6,103 | -8,204 | Upgrade |
Free Cash Flow | -691,499 | -919,720 | 35,938 | -109,778 | 25,779 | -209,936 | Upgrade |
Free Cash Flow Margin | -9.85% | -18.65% | 5.87% | -280.64% | 18.11% | -28.84% | Upgrade |
Free Cash Flow Per Share | -79.80 | -113.26 | 4.43 | -50.45 | 11.85 | -96.47 | Upgrade |
Cash Interest Paid | 32,401 | 32,401 | 360.22 | 91,219 | 79,616 | 33,907 | Upgrade |
Cash Income Tax Paid | 24,161 | 24,161 | 10,197 | 5.46 | 6,379 | -810.6 | Upgrade |
Levered Free Cash Flow | -682,320 | -951,006 | -117,336 | -10,025 | 119,871 | -73,746 | Upgrade |
Unlevered Free Cash Flow | -661,738 | -930,423 | -117,224 | -9,482 | 173,932 | -38,685 | Upgrade |
Change in Net Working Capital | 522,335 | 834,831 | 54,255 | -34,603 | -242,715 | -183,172 | Upgrade |
Updated Oct 31, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.